Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£85,500£86,782£88,084£90,286£92,544£443,197
Total Expenses£58,813£58,991£59,162£59,424£59,692£296,081
Profit Before Tax£26,688£27,792£28,922£30,862£32,851£147,115
Profit After Tax £21,617£22,511£23,427£24,999£26,609£119,163
Change In Property Value£15£30,000£53,551£71,260£49,645£204,471
Net Return£21,632£52,512£76,978£96,259£76,254£323,634
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%14%18%14%60%